[THRIVEN] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 182.72%
YoY- 122.04%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 15,157 13,481 7,885 22,222 77,496 86,428 67,552 -22.02%
PBT 1,543 97 447 1,345 -9,165 -2,938 -3,886 -
Tax 280 26 182 682 65 -298 -375 -
NP 1,823 123 629 2,027 -9,100 -3,236 -4,261 -
-
NP to SH 1,440 -416 870 2,006 -9,100 -3,236 -4,261 -
-
Tax Rate -18.15% -26.80% -40.72% -50.71% - - - -
Total Cost 13,334 13,358 7,256 20,195 86,596 89,664 71,813 -24.44%
-
Net Worth 99,045 98,187 99,196 99,160 81,076 84,138 85,910 2.39%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 99,045 98,187 99,196 99,160 81,076 84,138 85,910 2.39%
NOSH 60,393 60,609 60,485 60,463 60,504 60,530 60,500 -0.02%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 12.03% 0.91% 7.98% 9.12% -11.74% -3.74% -6.31% -
ROE 1.45% -0.42% 0.88% 2.02% -11.22% -3.85% -4.96% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 25.10 22.24 13.04 36.75 128.08 142.78 111.65 -22.00%
EPS 2.38 -0.69 1.44 3.32 -15.04 -5.35 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.64 1.64 1.34 1.39 1.42 2.42%
Adjusted Per Share Value based on latest NOSH - 60,463
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.77 2.46 1.44 4.06 14.17 15.80 12.35 -22.03%
EPS 0.26 -0.08 0.16 0.37 -1.66 -0.59 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1811 0.1795 0.1814 0.1813 0.1482 0.1538 0.1571 2.39%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.59 1.40 0.57 0.31 0.55 0.87 0.70 -
P/RPS 2.35 6.29 4.37 0.84 0.43 0.61 0.63 24.50%
P/EPS 24.74 -203.98 39.63 9.34 -3.66 -16.27 -9.94 -
EY 4.04 -0.49 2.52 10.70 -27.35 -6.14 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.86 0.35 0.19 0.41 0.63 0.49 -5.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 26/02/08 27/02/07 27/02/06 25/02/05 26/02/04 27/02/03 -
Price 0.59 0.99 0.94 0.35 0.46 1.06 0.65 -
P/RPS 2.35 4.45 7.21 0.95 0.36 0.74 0.58 26.23%
P/EPS 24.74 -144.24 65.35 10.55 -3.06 -19.83 -9.23 -
EY 4.04 -0.69 1.53 9.48 -32.70 -5.04 -10.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.61 0.57 0.21 0.34 0.76 0.46 -3.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment